Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

LG H&H Co., Ltd. (051900.KS)

Company Dividend Discount ModelIndustry: Household & Personal ProductsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$44,614.55 - $64,618.53$54,333.12
Multi-Stage$121,448.03 - $133,803.55$127,502.19
Blended Fair Value$90,917.65
Current Price$319,500.00
Upside-71.54%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-17.74%-0.67%3,260.175,299.3210,975.9310,155.9410,716.728,653.038,824.027,309.355,092.433,691.59
YoY Growth---38.48%-51.72%8.07%-5.23%23.85%-1.94%20.72%43.53%37.95%5.91%
Dividend Yield--1.04%1.31%1.83%1.18%0.68%0.77%0.62%0.61%0.63%0.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)115,569.14
(-) Cash Dividends Paid (M)81,751.59
(=) Cash Retained (M)33,817.56
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)23,113.8314,446.148,667.69
Cash Retained (M)33,817.5633,817.5633,817.56
(-) Cash Required (M)-23,113.83-14,446.14-8,667.69
(=) Excess Retained (M)10,703.7319,371.4225,149.87
(/) Shares Outstanding (M)18.3318.3318.33
(=) Excess Retained per Share584.021,056.941,372.23
LTM Dividend per Share4,460.544,460.544,460.54
(+) Excess Retained per Share584.021,056.941,372.23
(=) Adjusted Dividend5,044.555,517.485,832.76
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-4.38%-3.38%-2.38%
Fair Value$44,614.55$54,333.12$64,618.53
Upside / Downside-86.04%-82.99%-79.78%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)115,569.14111,658.11107,879.42104,228.62100,701.3697,293.47100,212.28
Payout Ratio70.74%74.59%78.44%82.30%86.15%90.00%92.50%
Projected Dividends (M)81,751.5983,286.4584,623.8085,775.2586,751.8687,564.1392,696.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.43%6.43%6.43%
Growth Rate-4.38%-3.38%-2.38%
Year 1 PV (M)77,446.8378,256.8079,066.78
Year 2 PV (M)73,173.0474,711.6076,266.18
Year 3 PV (M)68,968.3571,154.9873,387.35
Year 4 PV (M)64,862.8367,619.1770,462.44
Year 5 PV (M)60,879.7264,130.5667,518.82
PV of Terminal Value (M)1,880,538.371,980,955.162,085,616.49
Equity Value (M)2,225,869.132,336,828.282,452,318.07
Shares Outstanding (M)18.3318.3318.33
Fair Value$121,448.03$127,502.19$133,803.55
Upside / Downside-61.99%-60.09%-58.12%

High-Yield Dividend Screener

« Prev Page 20 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
SMBCSouthern Missouri Bancorp, Inc.1.61%$0.9417.19%
VIRCVirco Mfg. Corporation1.61%$0.1041.34%
CNOCNO Financial Group, Inc.1.60%$0.6722.53%
IVTInvenTrust Properties Corp.1.60%$0.4529.49%
KBRKBR, Inc.1.60%$0.6521.84%
OBKOrigin Bancorp, Inc.1.60%$0.6031.45%
TNCTennant Company1.60%$1.1839.96%
DELLDell Technologies Inc.1.59%$2.0327.33%
RVSBRiverview Bancorp, Inc.1.59%$0.0835.84%
0HPW.LBroadridge Financial Solutions, Inc.1.58%$3.4944.54%
CCFChase Corporation1.58%$2.0157.26%
MSIFMSC Income Fund, Inc.1.58%$0.2112.72%
PRIPrimerica, Inc.1.58%$4.1018.44%
IEXIDEX Corporation1.57%$2.8244.28%
LHXL3Harris Technologies, Inc.1.57%$4.7951.11%
MROMarathon Oil Corporation1.57%$0.4519.02%
NEUNewMarket Corporation1.57%$10.8222.69%
PSMTPriceSmart, Inc.1.57%$1.9339.29%
TFSLTFS Financial Corporation1.57%$0.2165.45%
UFPIUFP Industries, Inc.1.57%$1.4425.79%
0M3Q.LZoetis Inc.1.56%$1.9532.55%
0K92.LNorthrop Grumman Corporation1.55%$8.8031.43%
0QZ5.LCognizant Technology Solutions Corporation1.55%$1.2528.62%
EMREmerson Electric Co.1.55%$2.1151.98%
SYFSynchrony Financial1.55%$1.3213.96%
TXRHTexas Roadhouse, Inc.1.55%$2.6540.30%
0HQW.LC.H. Robinson Worldwide, Inc.1.54%$2.4850.26%
0J76.LHuntington Ingalls Industries, Inc.1.54%$5.3637.08%
BHEBenchmark Electronics, Inc.1.54%$0.6865.62%
DPZDomino's Pizza, Inc.1.54%$6.5437.90%
GRCThe Gorman-Rupp Company1.54%$0.7438.69%
DFSDiscover Financial Services1.53%$3.0616.08%
SPFISouth Plains Financial, Inc.1.53%$0.5916.67%
JMSBJohn Marshall Bancorp, Inc.1.52%$0.3029.07%
0J3H.LThe Hartford Financial Services Group, Inc.1.51%$2.0616.53%
TRVThe Travelers Companies, Inc.1.51%$4.2916.63%
CISMXClarkston Partners Fund Institutional Class1.50%$0.1932.74%
FCAPFirst Capital, Inc.1.50%$0.8828.53%
MGYRMagyar Bancorp, Inc.1.50%$0.2622.66%
OBTOrange County Bancorp, Inc.1.50%$0.4315.62%
OSKOshkosh Corporation1.50%$1.9919.24%
SAICScience Applications International Corporation1.50%$1.5119.14%
FULH.B. Fuller Company1.49%$0.9043.28%
CBNKCapital Bancorp, Inc.1.48%$0.4114.04%
FRBAFirst Bank1.48%$0.2414.40%
ANDEThe Andersons, Inc.1.47%$0.7836.39%
IROQIF Bancorp, Inc.1.47%$0.4025.40%
WMWaste Management, Inc.1.47%$3.2250.78%
ATRAptarGroup, Inc.1.45%$1.7828.44%
CHXChampionX Corporation1.45%$0.3724.70%